BNBCalc Short Term Rental Investment Analysis 174 Chestnut Ridge Cir, Blue Ridge, GA 30513, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Annual Revenue

$65,057

Profit (Cash Flow)

$6,021

Cap Rate

10.9%

Annual Revenue

$65,057

AirDNA projects $292/night at 49% occupancy ($52,259).

BNB Calc projects a 61% occupancy rate, $292 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

9.63% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,021	$12,042	$18,063	$24,084	$30,105	$60,211	$180,635
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$418,021	$436,402	$455,154	$474,288	$493,815	$597,778	$1,151,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.63%

Cap Rate

10.87%

Return on Investment

33.64%

174 Chestnut Ridge Cir Blue Ridge, Georgia, 30513-7623

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$65,057

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,021

Profit

Revenue

$65,057

Operating Expenses

$21,537

Operating Income

$43,520

Mortgage & Taxes

$37,499

Profit (Cash Flow)

$6,021

$62,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$10,500

Closing Costs

$12,000

Total

$62,500

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.63%

Cap Rate

10.87%

Return on Investment

33.64%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$28,580

Deductible property tax

$4,000

Your total deduction

$34,175

Your adjusted annual income

$150,000 - $34,175 = $115,825

Taxes on $115,825 (30%)

$34,747

Your old tax bill

$45,000

Your new tax bill

$34,747

Estimated tax savings

$10,253

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com